Poly Developments and Holdings Group Co Ltd
SSE:600048

Watchlist Manager
Poly Developments and Holdings Group Co Ltd Logo
Poly Developments and Holdings Group Co Ltd
SSE:600048
Watchlist
Price: 6.45 CNY -3.44%
Market Cap: 77.2B CNY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
0%
5Y
+25%
10Y
+152%
Operating Income
+
3Y
-73%
5Y
-74%
10Y
-43%
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Poly Developments and Holdings Group Co Ltd

Revenue
302.6B CNY
Cost of Revenue
-270.4B CNY
Gross Profit
32.2B CNY
Operating Expenses
-19.5B CNY
Operating Income
12.7B CNY
Other Expenses
-13.6B CNY
Net Income
-962.5m CNY

Income Statement
Poly Developments and Holdings Group Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
4
0
0
0
3
0
0
0
9
0
0
0
18
0
0
0
25
0
0
0
481
0
0
0
796
0
0
0
1 040
0
0
0
1 554
0
0
0
2 211
0
0
0
2 217
0
0
1 007
3 489
2 951
4 412
4 045
4 522
5 374
5 295
5 901
4 605
4 304
4 788
4 643
5 870
5 686
5 441
5 369
5 583
5 570
5 248
5 353
5 507
5 461
5 520
5 858
6 573
6 446
6 674
6 241
5 763
5 797
0
0
Revenue
4 031
N/A
3 214
-20%
4 702
+46%
5 585
+19%
8 115
+45%
8 663
+7%
11 398
+32%
10 900
-4%
15 520
+42%
16 503
+6%
18 430
+12%
20 278
+10%
22 987
+13%
24 901
+8%
25 941
+4%
28 823
+11%
35 894
+25%
35 446
-1%
39 840
+12%
40 421
+1%
47 036
+16%
48 349
+3%
52 028
+8%
56 529
+9%
68 906
+22%
71 425
+4%
79 267
+11%
81 867
+3%
92 356
+13%
94 151
+2%
95 811
+2%
100 302
+5%
109 056
+9%
113 129
+4%
117 402
+4%
120 242
+2%
123 429
+3%
128 996
+5%
136 234
+6%
147 180
+8%
154 773
+5%
153 811
-1%
154 093
+0%
143 179
-7%
146 659
+2%
148 889
+2%
151 728
+2%
166 058
+9%
194 555
+17%
196 997
+1%
206 156
+5%
211 424
+3%
235 981
+12%
237 231
+1%
238 546
+1%
241 637
+1%
243 208
+1%
244 460
+1%
259 478
+6%
264 194
+2%
285 024
+8%
293 500
+3%
305 819
+4%
303 002
-1%
281 108
-7%
287 542
+2%
307 372
+7%
317 226
+3%
346 894
+9%
356 653
+3%
349 116
-2%
337 113
-3%
311 666
-8%
316 190
+1%
289 274
-9%
302 614
+5%
Gross Profit
Cost of Revenue
(2 903)
(2 374)
(3 410)
(4 040)
(5 831)
(6 175)
(7 806)
(7 190)
(10 734)
(11 398)
(13 247)
(15 024)
(17 060)
(18 655)
(19 478)
(21 809)
(27 230)
(26 505)
(29 348)
(29 671)
(34 610)
(35 578)
(38 615)
(41 852)
(52 092)
(54 283)
(61 212)
(63 357)
(71 496)
(73 867)
(74 582)
(77 991)
(84 920)
(87 575)
(91 016)
(93 155)
(93 865)
(98 639)
(104 941)
(115 239)
(123 561)
(124 026)
(124 449)
(113 351)
(111 851)
(115 195)
(115 007)
(128 001)
(147 428)
(148 397)
(153 270)
(156 943)
(173 859)
(176 456)
(179 146)
(180 433)
(179 309)
(183 932)
(196 072)
(201 744)
(221 578)
(232 060)
(245 062)
(243 360)
(231 133)
(239 069)
(257 062)
(269 243)
(303 757)
(311 232)
(309 433)
(297 790)
(277 090)
(278 852)
(255 818)
(270 407)
Gross Profit
1 129
N/A
839
-26%
1 290
+54%
1 543
+20%
2 285
+48%
2 488
+9%
3 592
+44%
3 710
+3%
4 786
+29%
5 104
+7%
5 183
+2%
5 254
+1%
5 926
+13%
6 246
+5%
6 463
+3%
7 015
+9%
8 664
+24%
8 942
+3%
10 494
+17%
10 751
+2%
12 426
+16%
12 772
+3%
13 413
+5%
14 677
+9%
16 813
+15%
17 142
+2%
18 055
+5%
18 511
+3%
20 860
+13%
20 284
-3%
21 228
+5%
22 309
+5%
24 136
+8%
25 553
+6%
26 385
+3%
27 086
+3%
29 563
+9%
30 356
+3%
31 293
+3%
31 941
+2%
31 212
-2%
29 786
-5%
29 645
0%
29 829
+1%
34 807
+17%
33 694
-3%
36 722
+9%
38 058
+4%
47 128
+24%
48 601
+3%
52 886
+9%
54 481
+3%
62 122
+14%
60 775
-2%
59 400
-2%
61 203
+3%
63 898
+4%
60 527
-5%
63 405
+5%
62 450
-2%
63 446
+2%
61 440
-3%
60 757
-1%
59 641
-2%
49 975
-16%
48 473
-3%
50 311
+4%
47 983
-5%
43 136
-10%
45 422
+5%
39 683
-13%
39 323
-1%
34 576
-12%
37 338
+8%
33 456
-10%
32 207
-4%
Operating Income
Operating Expenses
(286)
(242)
(358)
(382)
(475)
(568)
(659)
(711)
(1 087)
(1 089)
(1 012)
(1 096)
(784)
(797)
(951)
(991)
(1 403)
(1 512)
(1 643)
(1 864)
(2 140)
(2 261)
(2 412)
(2 624)
(3 170)
(3 075)
(3 276)
(3 450)
(4 734)
(4 012)
(4 280)
(4 404)
(5 180)
(4 822)
(4 723)
(4 810)
(5 585)
(5 014)
(5 269)
(5 739)
(7 301)
(5 698)
(5 920)
(6 006)
(8 698)
(7 089)
(7 295)
(7 725)
(11 995)
(12 348)
(12 693)
(13 170)
(13 722)
(11 770)
(11 916)
(12 049)
(14 024)
(11 836)
(12 972)
(13 094)
(17 156)
(14 346)
(13 819)
(13 352)
(15 929)
(14 298)
(15 022)
(15 471)
(16 590)
(19 295)
(19 073)
(18 763)
(17 104)
(19 786)
(19 145)
(19 548)
Selling, General & Administrative
(273)
(233)
(343)
(367)
(464)
(555)
(650)
(703)
(774)
(780)
(800)
(880)
(1 047)
(1 091)
(1 141)
(1 191)
(1 375)
(1 489)
(1 619)
(1 829)
(2 003)
(2 206)
(2 358)
(2 555)
(2 868)
(3 033)
(3 242)
(3 439)
(4 409)
(3 943)
(4 195)
(4 331)
(4 938)
(4 255)
(4 181)
(4 269)
(5 371)
(4 876)
(5 127)
(5 583)
(6 954)
(5 682)
(5 870)
(6 009)
(8 266)
(6 990)
(7 190)
(7 619)
(11 511)
(9 937)
(10 350)
(10 772)
(13 265)
(10 777)
(10 903)
(11 051)
(13 244)
(11 535)
(12 321)
(12 059)
(15 244)
(13 133)
(12 775)
(12 570)
(14 096)
(12 154)
(13 039)
(13 565)
(15 825)
(14 298)
(14 080)
(13 803)
(16 313)
(14 752)
(14 090)
(14 504)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(35)
0
(42)
(61)
(41)
0
(55)
(49)
(56)
(59)
(49)
(49)
(1 260)
(1 320)
(1 672)
(2 074)
(1 436)
(1 402)
(1 237)
(976)
(1 238)
(1 225)
(1 058)
(961)
(86)
(96)
(85)
(36)
(56)
(49)
(41)
(40)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(93)
0
0
0
(99)
0
0
0
(133)
0
0
0
(168)
0
0
0
(253)
0
0
0
(274)
0
0
0
(281)
0
0
0
(306)
0
0
0
(369)
0
0
0
(399)
0
0
0
(430)
0
0
0
(365)
0
0
0
Other Operating Expenses
(14)
(8)
(13)
(15)
(12)
(12)
(8)
(8)
(314)
(309)
(213)
(217)
264
293
189
198
(27)
(23)
(24)
(34)
(137)
(56)
(55)
(71)
(301)
(41)
(33)
(9)
(231)
(69)
(85)
(72)
(143)
(566)
(541)
(541)
(82)
(138)
(142)
(156)
(179)
(15)
(48)
3
(144)
(99)
(62)
(45)
(169)
(2 411)
(2 287)
(2 349)
(120)
(935)
(966)
(948)
787
1 020
1 021
1 039
(107)
189
193
194
(196)
(919)
(925)
(945)
(248)
(4 901)
(4 907)
(4 925)
(370)
(4 985)
(5 015)
(5 005)
Operating Income
842
N/A
598
-29%
933
+56%
1 162
+25%
1 809
+56%
1 919
+6%
2 933
+53%
2 999
+2%
3 699
+23%
4 015
+9%
4 170
+4%
4 157
0%
5 142
+24%
5 448
+6%
5 511
+1%
6 022
+9%
7 261
+21%
7 430
+2%
8 850
+19%
8 887
+0%
10 286
+16%
10 509
+2%
11 000
+5%
12 052
+10%
13 644
+13%
14 067
+3%
14 779
+5%
15 060
+2%
16 126
+7%
16 271
+1%
16 947
+4%
17 906
+6%
18 957
+6%
20 732
+9%
21 664
+4%
22 277
+3%
23 978
+8%
25 343
+6%
26 024
+3%
26 202
+1%
23 911
-9%
24 088
+1%
23 725
-2%
23 823
+0%
26 110
+10%
26 604
+2%
29 426
+11%
30 332
+3%
35 133
+16%
36 253
+3%
40 193
+11%
41 311
+3%
48 400
+17%
49 005
+1%
47 484
-3%
49 155
+4%
49 875
+1%
48 691
-2%
50 432
+4%
49 355
-2%
46 290
-6%
47 094
+2%
46 938
0%
46 289
-1%
34 046
-26%
34 174
+0%
35 288
+3%
32 512
-8%
26 547
-18%
26 127
-2%
20 611
-21%
20 560
0%
17 471
-15%
17 551
+0%
14 310
-18%
12 659
-12%
Pre-Tax Income
Interest Income Expense
212
252
293
347
245
249
267
212
138
86
26
39
78
83
148
125
163
122
67
60
(322)
(500)
(477)
(702)
(250)
(626)
(811)
(952)
(119)
(51)
(170)
127
(134)
(595)
(518)
(1 201)
(1 253)
(1 389)
(1 496)
(749)
(807)
(939)
(370)
(601)
(621)
(967)
(1 382)
(788)
(248)
42
(66)
(513)
1 960
1 766
3 227
2 344
2 245
3 778
3 412
3 547
2 958
2 630
2 938
2 803
568
441
(798)
(587)
(1 789)
(1 827)
(1 670)
(1 834)
(2 666)
(3 151)
(3 423)
(4 246)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
158
0
0
0
(1)
0
0
0
19
0
(2)
(2)
56
2
3
3
708
1
2
3
38
1
(9)
(18)
126
(10)
2
9
421
17
26
35
78
307
312
309
(441)
37
22
18
337
82
107
112
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(1)
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(4)
(2)
(2)
(3)
349
531
531
530
186
4
10
166
159
152
141
(26)
(20)
1
12
39
115
109
111
164
138
134
141
90
94
100
50
88
52
74
140
127
176
177
182
196
187
169
254
235
171
175
158
170
188
217
143
119
133
124
114
197
292
328
322
278
366
311
362
335
608
625
954
1 014
310
307
1
78
438
451
399
269
Pre-Tax Income
1 050
N/A
848
-19%
1 225
+44%
1 508
+23%
2 403
+59%
2 701
+12%
3 732
+38%
3 740
+0%
4 023
+8%
4 104
+2%
4 205
+2%
4 362
+4%
5 379
+23%
5 683
+6%
5 800
+2%
6 121
+6%
7 405
+21%
7 552
+2%
8 928
+18%
8 985
+1%
10 074
+12%
10 118
+0%
10 634
+5%
11 515
+8%
13 532
+18%
13 576
+0%
14 110
+4%
14 198
+1%
16 102
+13%
16 320
+1%
16 827
+3%
18 120
+8%
19 032
+5%
20 208
+6%
21 285
+5%
21 200
0%
22 901
+8%
24 131
+5%
24 711
+2%
25 650
+4%
23 311
-9%
23 318
+0%
23 608
+1%
23 456
-1%
25 716
+10%
25 816
+0%
28 206
+9%
29 718
+5%
35 780
+20%
36 513
+2%
40 272
+10%
40 920
+2%
50 531
+23%
50 895
+1%
50 814
0%
51 676
+2%
52 538
+2%
52 786
+0%
54 168
+3%
53 190
-2%
50 035
-6%
50 051
+0%
50 264
+0%
49 461
-2%
35 301
-29%
35 547
+1%
35 756
+1%
33 249
-7%
24 626
-26%
24 644
+0%
18 963
-23%
18 822
-1%
15 581
-17%
14 933
-4%
11 394
-24%
8 794
-23%
Net Income
Tax Provision
(317)
(260)
(412)
(513)
(775)
(846)
(967)
(933)
(980)
(1 005)
(1 108)
(1 151)
(1 371)
(1 458)
(1 457)
(1 554)
(1 899)
(1 947)
(2 378)
(2 398)
(2 707)
(2 754)
(2 881)
(3 080)
(3 554)
(3 583)
(3 704)
(3 719)
(4 237)
(4 261)
(4 454)
(4 748)
(4 800)
(5 273)
(5 344)
(5 561)
(6 073)
(6 393)
(6 799)
(6 763)
(6 238)
(6 216)
(6 357)
(6 342)
(6 022)
(5 801)
(6 385)
(6 712)
(9 631)
(9 861)
(10 446)
(10 682)
(12 977)
(13 077)
(12 903)
(13 350)
(12 490)
(12 508)
(12 753)
(12 051)
(12 845)
(12 833)
(12 838)
(12 798)
(8 290)
(8 436)
(8 601)
(8 210)
(6 727)
(6 728)
(5 433)
(5 598)
(5 843)
(5 809)
(5 786)
(4 782)
Income from Continuing Operations
734
587
812
995
1 628
1 855
2 765
2 807
3 044
3 101
3 098
3 212
4 008
4 224
4 343
4 567
5 505
5 605
6 550
6 588
7 367
7 365
7 754
8 435
9 979
9 994
10 406
10 479
11 864
12 059
12 374
13 373
14 231
14 936
15 942
15 640
16 828
17 738
17 912
18 888
17 073
17 102
17 251
17 113
19 694
20 014
21 820
23 005
26 149
26 651
29 825
30 236
37 554
37 818
37 912
38 328
40 048
40 278
41 414
41 137
37 189
37 218
37 426
36 663
27 011
27 111
27 155
25 039
17 899
17 917
13 530
13 224
9 738
9 124
5 608
4 012
Income to Minority Interest
(62)
(60)
(85)
(66)
(139)
(167)
(519)
(613)
(805)
(808)
(497)
(453)
(489)
(486)
(592)
(543)
(585)
(532)
(463)
(493)
(836)
(999)
(1 507)
(1 550)
(1 540)
(1 356)
(1 071)
(1 249)
(1 117)
(1 233)
(1 212)
(1 159)
(2 031)
(2 258)
(2 614)
(3 049)
(4 480)
(5 319)
(5 553)
(5 899)
(4 651)
(4 152)
(4 139)
(3 532)
(4 060)
(4 377)
(5 341)
(6 069)
(7 245)
(7 322)
(7 462)
(8 071)
(9 595)
(9 800)
(9 784)
(9 998)
(11 100)
(11 208)
(12 291)
(11 809)
(9 802)
(9 800)
(9 510)
(9 765)
(8 664)
(8 574)
(7 411)
(6 493)
(5 832)
(6 347)
(6 265)
(6 637)
(4 737)
(4 395)
(5 316)
(4 894)
Net Income (Common)
671
N/A
527
-21%
727
+38%
927
+28%
1 489
+61%
1 687
+13%
2 245
+33%
2 194
-2%
2 239
+2%
2 293
+2%
2 601
+13%
2 759
+6%
3 519
+28%
3 738
+6%
3 751
+0%
4 023
+7%
4 920
+22%
5 073
+3%
6 087
+20%
6 096
+0%
6 531
+7%
6 366
-3%
6 247
-2%
6 885
+10%
8 438
+23%
8 638
+2%
9 335
+8%
9 230
-1%
10 747
+16%
10 826
+1%
11 162
+3%
12 214
+9%
12 200
0%
12 678
+4%
13 328
+5%
12 591
-6%
12 348
-2%
12 418
+1%
12 358
0%
12 988
+5%
12 422
-4%
12 950
+4%
13 112
+1%
13 581
+4%
15 634
+15%
15 636
+0%
16 478
+5%
16 936
+3%
18 904
+12%
19 331
+2%
22 365
+16%
22 166
-1%
27 959
+26%
28 018
+0%
28 141
+0%
28 402
+1%
28 962
+2%
29 076
+0%
29 099
+0%
31 016
+7%
27 412
-12%
29 236
+7%
29 714
+2%
26 933
-9%
18 315
-32%
18 554
+1%
19 752
+6%
18 554
-6%
12 065
-35%
11 581
-4%
7 277
-37%
6 678
-8%
4 983
-25%
4 668
-6%
347
-93%
(962)
N/A
EPS (Diluted)
0.08
N/A
0.06
-25%
0.08
+33%
0.1
+25%
0.16
+60%
0.18
+13%
0.24
+33%
0.23
-4%
0.23
N/A
0.23
N/A
0.26
+13%
0.25
-4%
0.35
+40%
0.37
+6%
0.36
-3%
0.38
+6%
0.46
+21%
0.48
+4%
0.58
+21%
0.58
N/A
0.61
+5%
0.6
-2%
0.58
-3%
0.64
+10%
0.79
+23%
0.8
+1%
0.87
+9%
0.86
-1%
1
+16%
1.01
+1%
1.04
+3%
1.14
+10%
1.14
N/A
1.18
+4%
1.24
+5%
1.17
-6%
1.15
-2%
1.16
+1%
1.15
-1%
1.16
+1%
1.1
-5%
1.09
-1%
1.12
+3%
1.15
+3%
1.32
+15%
1.32
N/A
1.39
+5%
1.43
+3%
1.59
+11%
1.63
+3%
1.88
+15%
1.86
-1%
2.34
+26%
2.35
+0%
2.36
+0%
2.38
+1%
2.42
+2%
2.43
+0%
2.43
N/A
2.59
+7%
2.29
-12%
2.44
+7%
2.48
+2%
2.25
-9%
1.53
-32%
1.55
+1%
1.65
+6%
1.55
-6%
1.01
-35%
0.97
-4%
0.61
-37%
0.56
-8%
0.42
-25%
0.39
-7%
0.03
-92%
-0.08
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.